[XINHWA] YoY Annualized Quarter Result on 30-Sep-2024 [#2]

Stock
[XINHWA] XIN HWA HOLDINGS BERHAD
Announcement Date
26-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2025
Quarter
30-Sep-2024 [#2]
Profit Trend
QoQ- -169.79%
YoY- 85.17%
Quarter Report
Latest QR
Upcoming QR
XINHWA's Result
XINHWA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 153,018 137,540 116,178 86,134 92,784 129,228 112,492 5.25%
PBT -380 -13,590 -9,922 42 -1,338 9,942 6,418 -
Tax -1,038 -1,572 -730 -844 -176 -902 -550 11.15%
NP -1,418 -15,162 -10,652 -802 -1,514 9,040 5,868 -
-
NP to SH -2,158 -14,548 -11,024 -648 -1,502 8,904 6,150 -
-
Tax Rate - - - 2,009.52% - 9.07% 8.57% -
Total Cost 154,436 152,702 126,830 86,936 94,298 120,188 106,624 6.36%
-
Net Worth 205,523 181,517 200,288 185,442 178,208 185,760 149,039 5.49%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - 2,160 - -
Div Payout % - - - - - 24.26% - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 205,523 181,517 200,288 185,442 178,208 185,760 149,039 5.49%
NOSH 256,904 255,657 255,657 245,149 221,399 216,000 216,000 2.92%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin -0.93% -11.02% -9.17% -0.93% -1.63% 7.00% 5.22% -
ROE -1.05% -8.01% -5.50% -0.35% -0.84% 4.79% 4.13% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 59.56 53.80 46.98 36.69 42.69 59.83 52.08 2.25%
EPS -0.84 -5.70 -4.48 -0.28 -0.70 4.12 2.84 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.80 0.71 0.81 0.79 0.82 0.86 0.69 2.49%
Adjusted Per Share Value based on latest NOSH - 254,305
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 60.17 54.08 45.68 33.87 36.49 50.82 44.23 5.25%
EPS -0.85 -5.72 -4.33 -0.25 -0.59 3.50 2.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.85 0.00 -
NAPS 0.8082 0.7138 0.7876 0.7292 0.7008 0.7305 0.5861 5.49%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.195 0.23 0.22 0.365 0.305 0.475 0.79 -
P/RPS 0.33 0.43 0.47 0.99 0.71 0.79 1.52 -22.45%
P/EPS -23.21 -4.04 -4.93 -132.22 -44.13 11.52 27.75 -
EY -4.31 -24.74 -20.26 -0.76 -2.27 8.68 3.60 -
DY 0.00 0.00 0.00 0.00 0.00 2.11 0.00 -
P/NAPS 0.24 0.32 0.27 0.46 0.37 0.55 1.14 -22.85%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 26/11/24 29/11/23 29/11/22 25/11/21 24/11/20 28/11/19 22/11/18 -
Price 0.165 0.215 0.24 0.295 0.385 0.43 0.65 -
P/RPS 0.28 0.40 0.51 0.80 0.90 0.72 1.25 -22.05%
P/EPS -19.64 -3.78 -5.38 -106.86 -55.71 10.43 22.83 -
EY -5.09 -26.47 -18.58 -0.94 -1.80 9.59 4.38 -
DY 0.00 0.00 0.00 0.00 0.00 2.33 0.00 -
P/NAPS 0.21 0.30 0.30 0.37 0.47 0.50 0.94 -22.08%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment